Terraced NE6 2 beds 1 bath

Lytham Place, Walker, Newcastle Upon Tyne NE6

North East, England · NE6

Initial Investment

First Year

£26,500First Year

Profit From Rental Income

After 5 Years

£4,914

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£22,935

↗ 27%After 5 Years

Return On Investment

105%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,436	£5,518	£5,655	£5,797	£5,971	£28,377
Total Expenses	£4,416	£4,436	£4,460	£4,485	£4,513	£22,310
Profit Before Tax	£1,020	£1,082	£1,195	£1,312	£1,457	£6,066
Profit After Tax	£826	£876	£968	£1,062	£1,181	£4,914
Change In Property Value	£2,975	£3,079	£5,008	£5,764	£6,110	£22,935
Net Return	£3,801	£3,955	£5,976	£6,826	£7,290	£27,849
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	14%	15%	23%	26%	28%	105%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change